| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 717 833.00 | | 2 717 833.00 | 2 717 833.00 |
BJ TOTAL (I) | 7 744 733.00 | | 7 744 733.00 | 7 744 733.00 |
BX Customers and related accounts | 1 271 286.00 | | 1 271 286.00 | 1 271 286.00 |
BZ Other receivables | 3 780.00 | | 3 780.00 | 3 780.00 |
CF Cash and cash equivalents | 217 668.00 | | 217 668.00 | 217 668.00 |
CH Prepaid expenses | 1 135.00 | | 1 135.00 | 1 135.00 |
CJ TOTAL (II) | 1 493 870.00 | | 1 493 870.00 | 1 493 870.00 |
CO Grand total (0 to V) | 9 281 476.00 | | 9 281 476.00 | 9 281 476.00 |
CU Other investments | 5 026 899.00 | | 5 026 899.00 | 5 026 899.00 |
CW Deferred expenses or loan issuance costs | 42 872.00 | | 42 872.00 | 42 872.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 162 100.00 | 2 162 100.00 | | 2 162 100.00 |
DB Share, merger, contribution premiums, etc. | 78 816.00 | 78 816.00 | | 78 816.00 |
DD Legal reserve (1) | 96 177.00 | 96 177.00 | | 96 177.00 |
DG Other reserves | 2 328 850.00 | 1 827 345.00 | | 2 328 850.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 127 509.00 | 501 504.00 | | 127 509.00 |
DL TOTAL (I) | 4 793 453.00 | 4 665 943.00 | | 4 793 453.00 |
DQ Provisions for Expenses | 386 841.00 | 285 611.00 | | 386 841.00 |
DR TOTAL (IV) | 386 841.00 | 285 611.00 | | 386 841.00 |
DS Convertible Bond Issues | 1 013 300.00 | 1 013 300.00 | | 1 013 300.00 |
DU Loans and Debts from Credit Institutions (3) | 3 055 000.00 | 3 270 000.00 | | 3 055 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 212.00 | 12 276.00 | | 12 212.00 |
DX Trade payables and related accounts | 20 580.00 | 11 600.00 | | 20 580.00 |
EA Other liabilities | 90.00 | 90.00 | | 90.00 |
EC TOTAL (IV) | 4 101 182.00 | 4 307 266.00 | | 4 101 182.00 |
EE Grand total (I to V) | 9 281 476.00 | 9 258 820.00 | | 9 281 476.00 |
EI Including equity loans | 12 212.00 | | | 12 212.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 34 142.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 11 538.00 | |
GF Total Operating Expenses (II) | | | 45 681.00 | |
GG - OPERATING RESULT (I - II) | | | -45 681.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 366 311.00 | |
GP Total financial income (V) | | | 366 311.00 | |
GQ Financial allocations to depreciation and provisions | | | 101 230.00 | |
GR Interest and similar expenses | | | 91 890.00 | |
GU Total financial expenses (VI) | | | 193 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 173 190.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 366 311.00 | 789 984.00 | | 366 311.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 238 802.00 | 288 480.00 | | 238 802.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 127 509.00 | 501 504.00 | | 127 509.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | 285 611.00 | 101 230.00 | | 285 611.00 |
5Z Total provisions for risks and expenses | 285 611.00 | 101 230.00 | | 285 611.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 1 013 300.00 | 1 013 300.00 | | 1 013 300.00 |
8A Miscellaneous Loans and Financial Debts | 12 112.00 | 12 112.00 | | 12 112.00 |
8B Suppliers and Related Accounts | 20 580.00 | 20 580.00 | | 20 580.00 |
8K Other liabilities (including liabilities related to repo transactions) | 90.00 | 90.00 | | 90.00 |
UT Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
UX Other trade receivables | 1 271 287.00 | 1 271 287.00 | | 1 271 287.00 |
VH Loans with a maturity of more than one year at origin | 3 055 000.00 | 215 000.00 | 2 272 000.00 | 3 055 000.00 |
VI Group and Associates | 100.00 | 100.00 | | 100.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 780.00 | 3 780.00 | | 3 780.00 |
VS Prepaid expenses | 1 135.00 | 1 135.00 | | 1 135.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 296 202.00 | 1 276 202.00 | 20 000.00 | 1 296 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 101 182.00 | 1 261 182.00 | 2 272 000.00 | 4 101 182.00 |
